|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -15.41M | -16.70M | -13.88M | -10.00M | -8.52M | -12.34M | -8.18M | -10.80M | -17.30M | -9.19M | -10.47M | -11.03M | 0.19M | 0.95M | 1.52M | 1.78M | -19.77M | -19.15M | 1.12M | |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.26M | 0.26M | 0.21M | 0.20M | 0.19M | 0.19M | 0.18M | 0.18M | 0.20M | 0.20M | 0.10M | 0.20M | 0.20M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.58M | 2.51M | 2.60M | 1.79M | 1.59M | 1.51M | 1.35M | 1.27M | 1.03M | 0.82M | 0.82M | 0.80M | 982.00 | 0.00M | 0.00M | 1.63M | 1.71M | 0.00M | 0.00M | |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | 6.07M | -0.09M | 12.76M | 0.43M | 0.44M | 0.16M | 0.09M | 0.03M | 0.03M | 0.01M | 0.20M | 0.74M | 0.05M | | | 0.71M | 1.44M | 1.39M |
|
Asset Writedowns and Impairment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.31M | 37.29M | 38.81M | 3.53M | 10.37M | 10.82M | 10.98M | 0.36M | 21.94M | 20.77M | 20.82M | 20.22M | 12.30M | 12.17M | 0.39M | 0.88M | 0.45M | 0.50M | 0.00M | 0.37M |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.81M | -17.53M | 0.86M | -9.70M | -10.62M | -12.23M | -7.25M | -7.45M | -15.11M | -7.80M | -7.18M | -6.01M | -7.97M | -8.94M | -13.94M | -10.94M | -16.42M | -16.60M | -15.55M | |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.02M | 0.34M | 0.18M | -0.84M | 1.20M | -0.66M | 0.20M | 0.08M | 0.15M | 0.08M | 0.19M | 0.13M | 2.18M | 0.83M | 0.20M | -0.20M | 0.67M | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.16M | 0.16M | 0.17M | 0.17M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.27M | 0.26M | 0.26M | 0.21M | 0.20M | 0.19M | 0.19M | 0.18M | 0.18M | 0.16M | 0.15M | 0.15M | 0.15M | 0.15M | 0.15M | 0.13M | 0.08M | 0.05M | 0.05M | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.69M | -1.74M | 0.24M | -0.76M | 0.57M | -0.99M | -0.81M | 0.98M | -0.85M | 0.18M | 3.19M | -1.50M | -1.13M | -0.90M | 1.95M | 1.68M | -0.68M | 0.17M | -1.28M | |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.26M | -2.65M | -1.47M | -3.52M | -4.60M | -0.78M | 0.12M | 1.17M | 0.47M | -0.05M | 1.13M | 3.48M | -1.63M | 1.09M | -3.33M | -1.74M | 0.48M | 1.75M | 4.92M | |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -1.03M | 0.34M | -0.60M | -0.20M | -0.35M | -0.29M | -0.29M | 0.56M | -1.19M | 2.00M | 0.09M | -1.23M | 0.53M | -0.36M | -0.37M | 0.66M | 1.66M | -3.51M | |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.01M | | | | | | | | | | | | | | | |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.02M | | | | | | | | | | | | | | | | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.86M | 49.45M | 41.19M | 16.40M | 9.38M | 18.86M | 19.43M | 17.52M | 13.72M | 7.66M | 8.39M | 23.47M | 19.97M | 55.73M | 35.37M | 37.48M | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -57.42M | -13.10M | 0.28M | -3.18M | 42.96M | -18.70M | -5.97M | 11.78M | 5.55M | 8.81M | 10.90M | 10.39M | -98.24M | -16.44M | -15.37M | 8.73M | 18.12M | 17.74M | 19.64M | |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 60.41M | -0.26M | -0.10M | 0.77M | -0.33M | -0.33M | -0.11M | 0.23M | -0.11M | 0.02M | -0.82M | -1.91M | 106.58M | 34.97M | 25.04M | -0.01M | | | 2.85M | |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.82M | -30.88M | 1.04M | -12.11M | 32.02M | -31.26M | -13.33M | 4.56M | -9.68M | 1.02M | 2.90M | 2.48M | 0.38M | 9.58M | -4.26M | -2.23M | 1.70M | 1.14M | 6.94M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -21.81M | -17.53M | 0.86M | -9.76M | -10.63M | -12.23M | -7.25M | -7.45M | -15.11M | -7.80M | -7.18M | -6.01M | -7.97M | -8.94M | -13.94M | -10.94M | -16.42M | -16.60M | -15.55M | |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -18.82M | -30.88M | 1.04M | -12.11M | 32.02M | -31.26M | -13.33M | 4.56M | -9.68M | 1.02M | 2.90M | 2.48M | 0.38M | 9.58M | -4.26M | -2.23M | 1.70M | 1.14M | 6.94M | |